[HIAPTEK] YoY Quarter Result on 31-Jan-2015 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -313.73%
YoY- -183.61%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 302,482 269,129 275,094 301,115 259,134 280,991 252,906 3.02%
PBT 34,015 17,494 -19,153 -1,947 12,224 4,127 1,097 77.15%
Tax -3,607 -13,593 -4,030 -4,143 -4,944 -2,341 -313 50.23%
NP 30,408 3,901 -23,183 -6,090 7,280 1,786 784 83.88%
-
NP to SH 30,548 3,904 -22,805 -6,087 7,280 1,786 1,601 63.39%
-
Tax Rate 10.60% 77.70% - - 40.45% 56.72% 28.53% -
Total Cost 272,074 265,228 298,277 307,205 251,854 279,205 252,122 1.27%
-
Net Worth 854,899 923,946 812,428 952,436 925,902 893,000 536,335 8.07%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 854,899 923,946 812,428 952,436 925,902 893,000 536,335 8.07%
NOSH 1,329,668 1,301,333 712,656 716,117 706,796 714,400 400,249 22.13%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 10.05% 1.45% -8.43% -2.02% 2.81% 0.64% 0.31% -
ROE 3.57% 0.42% -2.81% -0.64% 0.79% 0.20% 0.30% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 23.00 20.68 38.60 42.05 36.66 39.33 63.19 -15.48%
EPS 2.32 0.30 -3.20 -0.85 1.03 0.25 0.40 34.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.71 1.14 1.33 1.31 1.25 1.34 -11.34%
Adjusted Per Share Value based on latest NOSH - 716,117
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 17.33 15.42 15.76 17.25 14.85 16.10 14.49 3.02%
EPS 1.75 0.22 -1.31 -0.35 0.42 0.10 0.09 63.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4898 0.5294 0.4655 0.5457 0.5305 0.5117 0.3073 8.07%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.50 0.295 0.205 0.59 0.735 0.42 0.64 -
P/RPS 2.17 1.43 0.53 1.40 2.00 1.07 1.01 13.58%
P/EPS 21.53 98.33 -6.41 -69.41 71.36 168.00 160.00 -28.39%
EY 4.65 1.02 -15.61 -1.44 1.40 0.60 0.63 39.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.42 0.18 0.44 0.56 0.34 0.48 8.18%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 29/03/18 23/03/17 25/03/16 26/03/15 27/03/14 25/03/13 29/03/12 -
Price 0.42 0.375 0.305 0.525 0.725 0.405 0.60 -
P/RPS 1.83 1.81 0.79 1.25 1.98 1.03 0.95 11.53%
P/EPS 18.08 125.00 -9.53 -61.76 70.39 162.00 150.00 -29.69%
EY 5.53 0.80 -10.49 -1.62 1.42 0.62 0.67 42.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.27 0.39 0.55 0.32 0.45 6.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment